楼价

HK$

按揭成数

HK$

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$28,095,020

每月供款
$47,932

首期

$9,890,000

总贷款额

$9,890,000

總利息

$7,365,470

印花税

$741,750

其他

$207,800

置业成本总预算

HK$10,839,550

$95,864

置业成本总预算

HK$10,839,550

首期

$9,890,000
印花税

$741,750
- AVD
  
  $741,750
律师费

$ 10,000
代理佣金

$197,800
按揭保险费

不适用

$95,864

详细供款表重置

免责声明

以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

西贡西贡

thumb_up

独立村屋

建

1,809 呎

@10,779

local_fire_department 至HIT flight_takeoff 移民急让

售$1,950 万

建

1,809 呎

@10,779

售$1,950 万

local_fire_department 至HIT flight_takeoff 移民急让

KOL实拍

西贡 SAI KUNG

thumb_up

FULLY DETACHED HOUSE WITH LARGE GARDEN

建

2,100 呎

@9,048

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,900 万

建

2,100 呎

@9,048

售$1,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘

沙田祥云阁

thumb_up

**豪宅地段, 环境清幽,车位已做好义电设施**

实

1,204 呎

@15,615

建

1,609 呎

@11,684

real_estate_agent 罕有放盘

售$1,880 万

实

1,204 呎

@15,615

建

1,609 呎

@11,684

售$1,880 万

real_estate_agent 罕有放盘

西贡清水湾头段, 全幢入契大花园连泳池, 揸车出市区只5分钟

thumb_up

清水湾头段, 全幢入契大花园连泳池, 揸车出市区只5分钟

建

2,100 呎

@9,524

real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

售$2,000 万

建

2,100 呎

@9,524

售$2,000 万

real_estate_agent 罕有放盘 local_offer 低水笋价 flight_takeoff 移民急让

西贡木棉山村

thumb_up

木棉山村

建

2,100 呎

@9,476

local_fire_department 至HIT hotel_class 楼王

售$1,990 万

建

2,100 呎

@9,476

售$1,990 万

local_fire_department 至HIT hotel_class 楼王

VR实景

马鞍山星涟海

thumb_up

海星湾中层4房, 巨房巨厅, 即刻约睇啦

实

1,199 呎

@16,264

local_fire_department 至HIT real_estate_agent 罕有放盘 price_change 蚀让盘

售$1,950 万

实

1,199 呎

@16,264

售$1,950 万

local_fire_department 至HIT real_estate_agent 罕有放盘 price_change 蚀让盘

VR实景

沙田玖珑山

thumb_up

可[股份转让]3房[连花园]加工人房[另可配售车位].

实

950 呎

@20,000

local_fire_department 至HIT real_estate_agent 罕有放盘

售$1,900 万

实

950 呎

@20,000

售$1,900 万

local_fire_department 至HIT real_estate_agent 罕有放盘

西贡清水湾洋房

thumb_up

清水湾洋房

实

1,250 呎

@15,904

建

1,680 呎

@11,833

real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$1,988 万

实

1,250 呎

@15,904

建

1,680 呎

@11,833

售$1,988 万

real_estate_agent 罕有放盘 flight_takeoff 移民急让

西贡相思湾

thumb_up

WALKING DISTANCE TO THE BEACH

建

2,100 呎

@9,048

local_fire_department 至HIT

售$1,900 万

建

2,100 呎

@9,048

售$1,900 万

local_fire_department 至HIT

西贡 BAYVIEW VILLA

thumb_up

Sea View Garden House

建

1,400 呎

@14,143

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

售$1,980 万

建

1,400 呎

@14,143

售$1,980 万

local_fire_department 至HIT hotel_class 楼王 vpn_key 有匙即睇

沙田玖珑山

thumb_up

3房套大花园^向宁静内园^毛孩最爱

实

964 呎

@19,502

售$1,880 万

实

964 呎

@19,502

售$1,880 万

KOL实拍 VR实景

沙田骏景园

thumb_up

罕有骏景园^高层覆式放盘连车位^靓景东南超光勐

实

1,294 呎

@14,683

建

1,480 呎

@12,838

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

售$1,900 万

实

1,294 呎

@14,683

建

1,480 呎

@12,838

售$1,900 万

directions_run 即走 real_estate_agent 罕有放盘 hotel_class 楼王 vpn_key 有匙即睇

利率	15年	20年	25年	30年
1.000	$59,191	$45,484	$37,273	$31,810
1.500	$61,391	$47,724	$39,554	$34,132
2.000	$63,643	$50,032	$41,919	$36,555
2.500	$65,945	$52,407	$44,368	$39,077
3.000	$68,299	$54,850	$46,899	$41,697
3.500	$70,702	$57,358	$49,512	$44,411
4.000	$73,155	$59,931	$52,203	$47,216
4.125	$73,776	$60,585	$52,888	$47,932
4.500	$75,658	$62,569	$54,972	$50,111
5.000	$78,209	$65,270	$57,816	$53,092
5.500	$80,810	$68,032	$60,733	$56,154
6.000	$83,457	$70,855	$63,721	$59,296

每月供款$47,932

年期

30年

贷款金额

$9,890,000

總利息

$7,365,470

总贷款连利息

$17,255,470

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$33,997	$13,935	$47,932	$9,876,065
2	$33,949	$13,983	$47,932	$9,862,082
3	$33,901	$14,031	$47,932	$9,848,051
4	$33,853	$14,079	$47,932	$9,833,972
5	$33,804	$14,128	$47,932	$9,819,844
6	$33,756	$14,176	$47,932	$9,805,668
7	$33,707	$14,225	$47,932	$9,791,443
8	$33,658	$14,274	$47,932	$9,777,170
9	$33,609	$14,323	$47,932	$9,762,847
10	$33,560	$14,372	$47,932	$9,748,475
11	$33,510	$14,421	$47,932	$9,734,053
12	$33,461	$14,471	$47,932	$9,719,582

第1年供款共

$575,182

第1年利息

$404,764

第1年共還本金

$170,418

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$33,411	$14,521	$47,932	$9,705,061
14	$33,361	$14,571	$47,932	$9,690,491
15	$33,311	$14,621	$47,932	$9,675,870
16	$33,261	$14,671	$47,932	$9,661,199
17	$33,210	$14,721	$47,932	$9,646,477
18	$33,160	$14,772	$47,932	$9,631,705
19	$33,109	$14,823	$47,932	$9,616,882
20	$33,058	$14,874	$47,932	$9,602,009
21	$33,007	$14,925	$47,932	$9,587,084
22	$32,956	$14,976	$47,932	$9,572,107
23	$32,904	$15,028	$47,932	$9,557,080
24	$32,852	$15,079	$47,932	$9,542,000

第2年供款共

$575,182

第2年利息

$397,600

第2年共還本金

$177,582

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$32,801	$15,131	$47,932	$9,526,869
26	$32,749	$15,183	$47,932	$9,511,686
27	$32,696	$15,235	$47,932	$9,496,450
28	$32,644	$15,288	$47,932	$9,481,162
29	$32,591	$15,340	$47,932	$9,465,822
30	$32,539	$15,393	$47,932	$9,450,429
31	$32,486	$15,446	$47,932	$9,434,983
32	$32,433	$15,499	$47,932	$9,419,484
33	$32,379	$15,552	$47,932	$9,403,932
34	$32,326	$15,606	$47,932	$9,388,326
35	$32,272	$15,659	$47,932	$9,372,666
36	$32,219	$15,713	$47,932	$9,356,953

第3年供款共

$575,182

第3年利息

$390,135

第3年共還本金

$185,047

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$32,165	$15,767	$47,932	$9,341,186
38	$32,110	$15,822	$47,932	$9,325,364
39	$32,056	$15,876	$47,932	$9,309,488
40	$32,001	$15,930	$47,932	$9,293,558
41	$31,947	$15,985	$47,932	$9,277,572
42	$31,892	$16,040	$47,932	$9,261,532
43	$31,837	$16,095	$47,932	$9,245,437
44	$31,781	$16,151	$47,932	$9,229,286
45	$31,726	$16,206	$47,932	$9,213,080
46	$31,670	$16,262	$47,932	$9,196,818
47	$31,614	$16,318	$47,932	$9,180,500
48	$31,558	$16,374	$47,932	$9,164,126

第4年供款共

$575,182

第4年利息

$382,356

第4年共還本金

$192,827

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$31,502	$16,430	$47,932	$9,147,696
50	$31,445	$16,487	$47,932	$9,131,210
51	$31,389	$16,543	$47,932	$9,114,666
52	$31,332	$16,600	$47,932	$9,098,066
53	$31,275	$16,657	$47,932	$9,081,409
54	$31,217	$16,715	$47,932	$9,064,694
55	$31,160	$16,772	$47,932	$9,047,922
56	$31,102	$16,830	$47,932	$9,031,093
57	$31,044	$16,887	$47,932	$9,014,205
58	$30,986	$16,946	$47,932	$8,997,260
59	$30,928	$17,004	$47,932	$8,980,256
60	$30,870	$17,062	$47,932	$8,963,194

第5年供款共

$575,182

第5年利息

$374,250

第5年共還本金

$200,933

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$30,811	$17,121	$47,932	$8,946,073
62	$30,752	$17,180	$47,932	$8,928,893
63	$30,693	$17,239	$47,932	$8,911,654
64	$30,634	$17,298	$47,932	$8,894,356
65	$30,574	$17,358	$47,932	$8,876,999
66	$30,515	$17,417	$47,932	$8,859,581
67	$30,455	$17,477	$47,932	$8,842,104
68	$30,395	$17,537	$47,932	$8,824,567
69	$30,334	$17,597	$47,932	$8,806,970
70	$30,274	$17,658	$47,932	$8,789,312
71	$30,213	$17,719	$47,932	$8,771,593
72	$30,152	$17,780	$47,932	$8,753,814

第6年供款共

$575,182

第6年利息

$365,803

第6年共還本金

$209,380

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$30,091	$17,841	$47,932	$8,735,973
74	$30,030	$17,902	$47,932	$8,718,071
75	$29,968	$17,963	$47,932	$8,700,108
76	$29,907	$18,025	$47,932	$8,682,083
77	$29,845	$18,087	$47,932	$8,663,995
78	$29,782	$18,149	$47,932	$8,645,846
79	$29,720	$18,212	$47,932	$8,627,634
80	$29,657	$18,274	$47,932	$8,609,360
81	$29,595	$18,337	$47,932	$8,591,023
82	$29,532	$18,400	$47,932	$8,572,623
83	$29,468	$18,463	$47,932	$8,554,159
84	$29,405	$18,527	$47,932	$8,535,632

第7年供款共

$575,182

第7年利息

$357,000

第7年共還本金

$218,182

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$29,341	$18,591	$47,932	$8,517,041
86	$29,277	$18,655	$47,932	$8,498,387
87	$29,213	$18,719	$47,932	$8,479,668
88	$29,149	$18,783	$47,932	$8,460,885
89	$29,084	$18,848	$47,932	$8,442,038
90	$29,020	$18,912	$47,932	$8,423,125
91	$28,954	$18,977	$47,932	$8,404,148
92	$28,889	$19,043	$47,932	$8,385,105
93	$28,824	$19,108	$47,932	$8,365,997
94	$28,758	$19,174	$47,932	$8,346,824
95	$28,692	$19,240	$47,932	$8,327,584
96	$28,626	$19,306	$47,932	$8,308,278

第8年供款共

$575,182

第8年利息

$347,828

第8年共還本金

$227,354

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$28,560	$19,372	$47,932	$8,288,906
98	$28,493	$19,439	$47,932	$8,269,467
99	$28,426	$19,506	$47,932	$8,249,962
100	$28,359	$19,573	$47,932	$8,230,389
101	$28,292	$19,640	$47,932	$8,210,749
102	$28,224	$19,707	$47,932	$8,191,042
103	$28,157	$19,775	$47,932	$8,171,267
104	$28,089	$19,843	$47,932	$8,151,424
105	$28,021	$19,911	$47,932	$8,131,512
106	$27,952	$19,980	$47,932	$8,111,532
107	$27,883	$20,048	$47,932	$8,091,484
108	$27,814	$20,117	$47,932	$8,071,367

第9年供款共

$575,182

第9年利息

$338,271

第9年共還本金

$236,912

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$27,745	$20,187	$47,932	$8,051,180
110	$27,676	$20,256	$47,932	$8,030,924
111	$27,606	$20,326	$47,932	$8,010,599
112	$27,536	$20,395	$47,932	$7,990,203
113	$27,466	$20,466	$47,932	$7,969,738
114	$27,396	$20,536	$47,932	$7,949,202
115	$27,325	$20,606	$47,932	$7,928,595
116	$27,255	$20,677	$47,932	$7,907,918
117	$27,183	$20,748	$47,932	$7,887,169
118	$27,112	$20,820	$47,932	$7,866,350
119	$27,041	$20,891	$47,932	$7,845,458
120	$26,969	$20,963	$47,932	$7,824,495

第10年供款共

$575,182

第10年利息

$328,311

第10年共還本金

$246,871

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$26,897	$21,035	$47,932	$7,803,460
122	$26,824	$21,107	$47,932	$7,782,353
123	$26,752	$21,180	$47,932	$7,761,173
124	$26,679	$21,253	$47,932	$7,739,920
125	$26,606	$21,326	$47,932	$7,718,594
126	$26,533	$21,399	$47,932	$7,697,195
127	$26,459	$21,473	$47,932	$7,675,722
128	$26,385	$21,547	$47,932	$7,654,176
129	$26,311	$21,621	$47,932	$7,632,555
130	$26,237	$21,695	$47,932	$7,610,860
131	$26,162	$21,770	$47,932	$7,589,090
132	$26,087	$21,844	$47,932	$7,567,246

第11年供款共

$575,182

第11年利息

$317,933

第11年共還本金

$257,249

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$26,012	$21,919	$47,932	$7,545,327
134	$25,937	$21,995	$47,932	$7,523,332
135	$25,861	$22,070	$47,932	$7,501,261
136	$25,786	$22,146	$47,932	$7,479,115
137	$25,709	$22,222	$47,932	$7,456,893
138	$25,633	$22,299	$47,932	$7,434,594
139	$25,556	$22,375	$47,932	$7,412,219
140	$25,480	$22,452	$47,932	$7,389,766
141	$25,402	$22,530	$47,932	$7,367,237
142	$25,325	$22,607	$47,932	$7,344,630
143	$25,247	$22,685	$47,932	$7,321,945
144	$25,169	$22,763	$47,932	$7,299,182

第12年供款共

$575,182

第12年利息

$307,118

第12年共還本金

$268,064

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$25,091	$22,841	$47,932	$7,276,341
146	$25,012	$22,919	$47,932	$7,253,422
147	$24,934	$22,998	$47,932	$7,230,424
148	$24,855	$23,077	$47,932	$7,207,346
149	$24,775	$23,157	$47,932	$7,184,190
150	$24,696	$23,236	$47,932	$7,160,954
151	$24,616	$23,316	$47,932	$7,137,638
152	$24,536	$23,396	$47,932	$7,114,241
153	$24,455	$23,477	$47,932	$7,090,765
154	$24,375	$23,557	$47,932	$7,067,207
155	$24,294	$23,638	$47,932	$7,043,569
156	$24,212	$23,720	$47,932	$7,019,849

第13年供款共

$575,182

第13年利息

$295,849

第13年共還本金

$279,333

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$24,131	$23,801	$47,932	$6,996,048
158	$24,049	$23,883	$47,932	$6,972,165
159	$23,967	$23,965	$47,932	$6,948,200
160	$23,884	$24,047	$47,932	$6,924,153
161	$23,802	$24,130	$47,932	$6,900,023
162	$23,719	$24,213	$47,932	$6,875,810
163	$23,636	$24,296	$47,932	$6,851,513
164	$23,552	$24,380	$47,932	$6,827,134
165	$23,468	$24,464	$47,932	$6,802,670
166	$23,384	$24,548	$47,932	$6,778,122
167	$23,300	$24,632	$47,932	$6,753,490
168	$23,215	$24,717	$47,932	$6,728,774

第14年供款共

$575,182

第14年利息

$284,107

第14年共還本金

$291,076

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$23,130	$24,802	$47,932	$6,703,972
170	$23,045	$24,887	$47,932	$6,679,085
171	$22,959	$24,973	$47,932	$6,654,112
172	$22,874	$25,058	$47,932	$6,629,054
173	$22,787	$25,144	$47,932	$6,603,910
174	$22,701	$25,231	$47,932	$6,578,679
175	$22,614	$25,318	$47,932	$6,553,361
176	$22,527	$25,405	$47,932	$6,527,956
177	$22,440	$25,492	$47,932	$6,502,464
178	$22,352	$25,580	$47,932	$6,476,885
179	$22,264	$25,668	$47,932	$6,451,217
180	$22,176	$25,756	$47,932	$6,425,461

第15年供款共

$575,182

第15年利息

$271,870

第15年共還本金

$303,312

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$22,088	$25,844	$47,932	$6,399,617
182	$21,999	$25,933	$47,932	$6,373,684
183	$21,910	$26,022	$47,932	$6,347,662
184	$21,820	$26,112	$47,932	$6,321,550
185	$21,730	$26,202	$47,932	$6,295,348
186	$21,640	$26,292	$47,932	$6,269,057
187	$21,550	$26,382	$47,932	$6,242,675
188	$21,459	$26,473	$47,932	$6,216,202
189	$21,368	$26,564	$47,932	$6,189,638
190	$21,277	$26,655	$47,932	$6,162,983
191	$21,185	$26,747	$47,932	$6,136,237
192	$21,093	$26,839	$47,932	$6,109,398

第16年供款共

$575,182

第16年利息

$259,119

第16年共還本金

$316,063

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$21,001	$26,931	$47,932	$6,082,467
194	$20,908	$27,023	$47,932	$6,055,444
195	$20,816	$27,116	$47,932	$6,028,328
196	$20,722	$27,209	$47,932	$6,001,118
197	$20,629	$27,303	$47,932	$5,973,815
198	$20,535	$27,397	$47,932	$5,946,418
199	$20,441	$27,491	$47,932	$5,918,927
200	$20,346	$27,586	$47,932	$5,891,342
201	$20,251	$27,680	$47,932	$5,863,661
202	$20,156	$27,776	$47,932	$5,835,886
203	$20,061	$27,871	$47,932	$5,808,015
204	$19,965	$27,967	$47,932	$5,780,048

第17年供款共

$575,182

第17年利息

$245,832

第17年共還本金

$329,350

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$19,869	$28,063	$47,932	$5,751,985
206	$19,772	$28,159	$47,932	$5,723,826
207	$19,676	$28,256	$47,932	$5,695,570
208	$19,579	$28,353	$47,932	$5,667,216
209	$19,481	$28,451	$47,932	$5,638,765
210	$19,383	$28,549	$47,932	$5,610,217
211	$19,285	$28,647	$47,932	$5,581,570
212	$19,187	$28,745	$47,932	$5,552,825
213	$19,088	$28,844	$47,932	$5,523,981
214	$18,989	$28,943	$47,932	$5,495,038
215	$18,889	$29,043	$47,932	$5,465,995
216	$18,789	$29,143	$47,932	$5,436,852

第18年供款共

$575,182

第18年利息

$231,987

第18年共還本金

$343,196

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$18,689	$29,243	$47,932	$5,407,610
218	$18,589	$29,343	$47,932	$5,378,267
219	$18,488	$29,444	$47,932	$5,348,823
220	$18,387	$29,545	$47,932	$5,319,277
221	$18,285	$29,647	$47,932	$5,289,630
222	$18,183	$29,749	$47,932	$5,259,882
223	$18,081	$29,851	$47,932	$5,230,031
224	$17,978	$29,954	$47,932	$5,200,077
225	$17,875	$30,057	$47,932	$5,170,020
226	$17,772	$30,160	$47,932	$5,139,860
227	$17,668	$30,264	$47,932	$5,109,597
228	$17,564	$30,368	$47,932	$5,079,229

第19年供款共

$575,182

第19年利息

$217,559

第19年共還本金

$357,623

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$17,460	$30,472	$47,932	$5,048,757
230	$17,355	$30,577	$47,932	$5,018,181
231	$17,250	$30,682	$47,932	$4,987,499
232	$17,145	$30,787	$47,932	$4,956,711
233	$17,039	$30,893	$47,932	$4,925,818
234	$16,932	$30,999	$47,932	$4,894,819
235	$16,826	$31,106	$47,932	$4,863,713
236	$16,719	$31,213	$47,932	$4,832,500
237	$16,612	$31,320	$47,932	$4,801,180
238	$16,504	$31,428	$47,932	$4,769,752
239	$16,396	$31,536	$47,932	$4,738,216
240	$16,288	$31,644	$47,932	$4,706,572

第20年供款共

$575,182

第20年利息

$202,525

第20年共還本金

$372,657

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$16,179	$31,753	$47,932	$4,674,819
242	$16,070	$31,862	$47,932	$4,642,957
243	$15,960	$31,972	$47,932	$4,610,985
244	$15,850	$32,082	$47,932	$4,578,904
245	$15,740	$32,192	$47,932	$4,546,712
246	$15,629	$32,303	$47,932	$4,514,409
247	$15,518	$32,414	$47,932	$4,481,996
248	$15,407	$32,525	$47,932	$4,449,471
249	$15,295	$32,637	$47,932	$4,416,834
250	$15,183	$32,749	$47,932	$4,384,085
251	$15,070	$32,862	$47,932	$4,351,223
252	$14,957	$32,975	$47,932	$4,318,249

第21年供款共

$575,182

第21年利息

$186,859

第21年共還本金

$388,323

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$14,844	$33,088	$47,932	$4,285,161
254	$14,730	$33,202	$47,932	$4,251,959
255	$14,616	$33,316	$47,932	$4,218,643
256	$14,502	$33,430	$47,932	$4,185,213
257	$14,387	$33,545	$47,932	$4,151,668
258	$14,271	$33,660	$47,932	$4,118,007
259	$14,156	$33,776	$47,932	$4,084,231
260	$14,040	$33,892	$47,932	$4,050,339
261	$13,923	$34,009	$47,932	$4,016,330
262	$13,806	$34,126	$47,932	$3,982,204
263	$13,689	$34,243	$47,932	$3,947,961
264	$13,571	$34,361	$47,932	$3,913,601

第22年供款共

$575,182

第22年利息

$170,534

第22年共還本金

$404,648

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$13,453	$34,479	$47,932	$3,879,122
266	$13,334	$34,597	$47,932	$3,844,524
267	$13,216	$34,716	$47,932	$3,809,808
268	$13,096	$34,836	$47,932	$3,774,972
269	$12,976	$34,955	$47,932	$3,740,017
270	$12,856	$35,076	$47,932	$3,704,941
271	$12,736	$35,196	$47,932	$3,669,745
272	$12,615	$35,317	$47,932	$3,634,428
273	$12,493	$35,439	$47,932	$3,598,990
274	$12,372	$35,560	$47,932	$3,563,429
275	$12,249	$35,683	$47,932	$3,527,747
276	$12,127	$35,805	$47,932	$3,491,942

第23年供款共

$575,182

第23年利息

$153,523

第23年共還本金

$421,659

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$12,004	$35,928	$47,932	$3,456,013
278	$11,880	$36,052	$47,932	$3,419,961
279	$11,756	$36,176	$47,932	$3,383,786
280	$11,632	$36,300	$47,932	$3,347,486
281	$11,507	$36,425	$47,932	$3,311,061
282	$11,382	$36,550	$47,932	$3,274,511
283	$11,256	$36,676	$47,932	$3,237,835
284	$11,130	$36,802	$47,932	$3,201,033
285	$11,004	$36,928	$47,932	$3,164,105
286	$10,877	$37,055	$47,932	$3,127,050
287	$10,749	$37,183	$47,932	$3,089,867
288	$10,621	$37,310	$47,932	$3,052,557

第24年供款共

$575,182

第24年利息

$135,797

第24年共還本金

$439,385

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$10,493	$37,439	$47,932	$3,015,118
290	$10,364	$37,567	$47,932	$2,977,550
291	$10,235	$37,697	$47,932	$2,939,854
292	$10,106	$37,826	$47,932	$2,902,028
293	$9,976	$37,956	$47,932	$2,864,072
294	$9,845	$38,087	$47,932	$2,825,985
295	$9,714	$38,218	$47,932	$2,787,768
296	$9,583	$38,349	$47,932	$2,749,419
297	$9,451	$38,481	$47,932	$2,710,938
298	$9,319	$38,613	$47,932	$2,672,325
299	$9,186	$38,746	$47,932	$2,633,579
300	$9,053	$38,879	$47,932	$2,594,700

第25年供款共

$575,182

第25年利息

$117,326

第25年共還本金

$457,856

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$8,919	$39,013	$47,932	$2,555,688
302	$8,785	$39,147	$47,932	$2,516,541
303	$8,651	$39,281	$47,932	$2,477,260
304	$8,516	$39,416	$47,932	$2,437,843
305	$8,380	$39,552	$47,932	$2,398,292
306	$8,244	$39,688	$47,932	$2,358,604
307	$8,108	$39,824	$47,932	$2,318,780
308	$7,971	$39,961	$47,932	$2,278,819
309	$7,833	$40,098	$47,932	$2,238,720
310	$7,696	$40,236	$47,932	$2,198,484
311	$7,557	$40,375	$47,932	$2,158,109
312	$7,419	$40,513	$47,932	$2,117,596

第26年供款共

$575,182

第26年利息

$98,078

第26年共還本金

$477,104

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$7,279	$40,653	$47,932	$2,076,943
314	$7,139	$40,792	$47,932	$2,036,151
315	$6,999	$40,933	$47,932	$1,995,219
316	$6,859	$41,073	$47,932	$1,954,145
317	$6,717	$41,214	$47,932	$1,912,931
318	$6,576	$41,356	$47,932	$1,871,575
319	$6,434	$41,498	$47,932	$1,830,076
320	$6,291	$41,641	$47,932	$1,788,435
321	$6,148	$41,784	$47,932	$1,746,651
322	$6,004	$41,928	$47,932	$1,704,723
323	$5,860	$42,072	$47,932	$1,662,652
324	$5,715	$42,216	$47,932	$1,620,435

第27年供款共

$575,182

第27年利息

$78,021

第27年共還本金

$497,161

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$5,570	$42,362	$47,932	$1,578,073
326	$5,425	$42,507	$47,932	$1,535,566
327	$5,279	$42,653	$47,932	$1,492,913
328	$5,132	$42,800	$47,932	$1,450,113
329	$4,985	$42,947	$47,932	$1,407,166
330	$4,837	$43,095	$47,932	$1,364,071
331	$4,689	$43,243	$47,932	$1,320,828
332	$4,540	$43,392	$47,932	$1,277,437
333	$4,391	$43,541	$47,932	$1,233,896
334	$4,242	$43,690	$47,932	$1,190,206
335	$4,091	$43,841	$47,932	$1,146,365
336	$3,941	$43,991	$47,932	$1,102,374

第28年供款共

$575,182

第28年利息

$57,121

第28年共還本金

$518,061

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$3,789	$44,142	$47,932	$1,058,232
338	$3,638	$44,294	$47,932	$1,013,937
339	$3,485	$44,446	$47,932	$969,491
340	$3,333	$44,599	$47,932	$924,892
341	$3,179	$44,753	$47,932	$880,139
342	$3,025	$44,906	$47,932	$835,233
343	$2,871	$45,061	$47,932	$790,172
344	$2,716	$45,216	$47,932	$744,956
345	$2,561	$45,371	$47,932	$699,585
346	$2,405	$45,527	$47,932	$654,058
347	$2,248	$45,684	$47,932	$608,375
348	$2,091	$45,841	$47,932	$562,534

第29年供款共

$575,182

第29年利息

$35,342

第29年共還本金

$539,840

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$1,934	$45,998	$47,932	$516,536
350	$1,776	$46,156	$47,932	$470,380
351	$1,617	$46,315	$47,932	$424,065
352	$1,458	$46,474	$47,932	$377,591
353	$1,298	$46,634	$47,932	$330,957
354	$1,138	$46,794	$47,932	$284,163
355	$977	$46,955	$47,932	$237,207
356	$815	$47,116	$47,932	$190,091
357	$653	$47,278	$47,932	$142,813
358	$491	$47,441	$47,932	$95,372
359	$328	$47,604	$47,932	$47,768
360	$164	$47,768	$47,932	$0

第30年供款共

$575,182

第30年利息

$12,648

第30年共還本金

$562,534

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$28,095,020

免责声明

笋盘推介

按揭保险费
info